| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 789.00 | 789.00 | | 789.00 |
AR Technical installations, industrial equipment and tools | 81 673.00 | 80 397.00 | 1 276.00 | 81 673.00 |
AT Other tangible assets | 115 287.00 | 114 704.00 | 584.00 | 115 287.00 |
BJ TOTAL (I) | 197 750.00 | 195 890.00 | 1 860.00 | 197 750.00 |
BL Raw materials, supplies | 22 294.00 | | 22 294.00 | 22 294.00 |
BT Goods | 46 132.00 | | 46 132.00 | 46 132.00 |
BZ Other receivables | 18 620.00 | | 18 620.00 | 18 620.00 |
CF Cash and cash equivalents | 125.00 | | 125.00 | 125.00 |
CH Prepaid expenses | 2 700.00 | | 2 700.00 | 2 700.00 |
CJ TOTAL (II) | 89 870.00 | | 89 870.00 | 89 870.00 |
CO Grand total (0 to V) | 287 620.00 | 195 890.00 | 91 730.00 | 287 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -14 675.00 | | | -14 675.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 350.00 | | | 350.00 |
DL TOTAL (I) | 16 675.00 | | | 16 675.00 |
DU Loans and Debts from Credit Institutions (3) | 12 731.00 | | | 12 731.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 337.00 | | | 19 337.00 |
DX Trade payables and related accounts | 9 101.00 | | | 9 101.00 |
DY Tax and social security liabilities | 32 478.00 | | | 32 478.00 |
EA Other liabilities | 1 407.00 | | | 1 407.00 |
EC TOTAL (IV) | 75 055.00 | | | 75 055.00 |
EE Grand total (I to V) | 91 730.00 | | | 91 730.00 |
EG Accrued income and payables due within one year | 75 055.00 | | | 75 055.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12 731.00 | | | 12 731.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 53 726.00 | | 53 726.00 | 53 726.00 |
FG Production sold - services | 151 979.00 | | 151 979.00 | 151 979.00 |
FJ Net sales | 205 705.00 | | 205 705.00 | 205 705.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 014.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 219 720.00 | |
FS Purchases of goods (including customs duties) | | | 30 271.00 | |
FT Inventory change (goods) | | | -233.00 | |
FU Purchases of raw materials and other supplies | | | 17 596.00 | |
FV Inventory change (raw materials and supplies) | | | -524.00 | |
FW Other purchases and external expenses | | | 43 159.00 | |
FX Taxes, duties, and similar payments | | | 3 973.00 | |
FY Salaries and Wages | | | 108 132.00 | |
FZ Social Security Contributions | | | 17 749.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 712.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 221 837.00 | |
GG - OPERATING RESULT (I - II) | | | -2 116.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 014.00 | | | 14 014.00 |
HK Income tax | -2 471.00 | | | -2 471.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 720.00 | | | 219 720.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 370.00 | | | 219 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 350.00 | | | 350.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 197 750.00 | | | 197 750.00 |
I4 DECREASES Grand Total | | | 197 750.00 | |
IO DECREASES Total including other intangible assets | | | 789.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 196 960.00 | |
KD ACQUISITIONS Total including other intangible assets | 789.00 | | | 789.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 196 960.00 | | | 196 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 194 177.00 | 1 712.00 | | 194 177.00 |
PE DEPRECIATION Total including other intangible assets | 778.00 | 11.00 | | 778.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 193 399.00 | 1 701.00 | | 193 399.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 15 000.00 | 15 000.00 | | 15 000.00 |
8B Suppliers and Related Accounts | 9 101.00 | 9 101.00 | | 9 101.00 |
8C Staff and Related Accounts | 17 036.00 | 17 036.00 | | 17 036.00 |
8D Social Security and Other Social Organizations | 13 356.00 | 13 356.00 | | 13 356.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 407.00 | 1 407.00 | | 1 407.00 |
VB VAT | 346.00 | | | 346.00 |
VH Loans with a maturity of more than one year at origin | 12 731.00 | 12 731.00 | | 12 731.00 |
VI Group and Associates | 4 337.00 | 4 337.00 | | 4 337.00 |
VM Income taxes | 9 116.00 | | | 9 116.00 |
VN Other taxes, similar payments | 4 889.00 | | | 4 889.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 269.00 | | | 4 269.00 |
VS Prepaid expenses | 2 700.00 | | | 2 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 320.00 | 21 320.00 | | 21 320.00 |
VW VAT | 2 086.00 | 2 086.00 | | 2 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 055.00 | 75 055.00 | | 75 055.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 375.00 | | | 2 375.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 085.00 | | | 4 085.00 |
ST Other accounts | 26 482.00 | | | 26 482.00 |
XQ Rental, rental and co-ownership charges | 12 592.00 | | | 12 592.00 |
YW Business tax | 1 598.00 | | | 1 598.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 973.00 | | | 3 973.00 |
YY Amount of VAT collected | 46 236.00 | | | 46 236.00 |
YZ Total deductible VAT on goods and services | 14 506.00 | | | 14 506.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 159.00 | | | 43 159.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 6.00 | | | 6.00 |
